Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
16.70 ^THB	+5.03%		+5.03%	-1.76%

Aug. 11	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 06	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	31,569	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-1.56%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,085	64,204	63,763
Change	-	-24.05%	23.85%	9.92%	2.57%	-6.31%	3.41%	-0.69%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.17x	7.01x	6.42x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.57x	0.55x	0.53x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.6x	2.94x	0.71x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.23x	1.22x	1.15x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.43x	2.48x	2.33x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.5x	11.5x	11x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	12.9x	12.7x	11.4x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.6x	19.6x	14.6x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.64%	5.11%	6.84%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.331	1.291	1.356
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.97%	7.73%	8.12%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.328	2.383	2.6
Distribution rate	27.5%	-	47.2%	42.6%	67%	57.2%	54.2%	52.2%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,580	25,934	27,370
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,383	5,577	5,792
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,808	5,054	5,587
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,510	4,634	5,027
Net Debt ¹	18,264	-	22,453	29,064	34,200	30,516	32,635	32,194
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.70	16.70	16.70
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,890,377	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUPALAI	7.11x	2.48x	11.76x	7.82%	909M
SUN HUNG KAI PROPERTIES LIMITED	15.26x	4.86x	13.08x	3.32%	43.43B
CHINA RESOURCES LAND LIMITED	9.2x	1.55x	8.11x	3.86%	31.8B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.01x	16.39x	1.35%	27.83B
EMAAR PROPERTIES	6.32x	0.39x	0.76x	8.87%	27.14B
MITSUI FUDOSAN CO., LTD.	13.53x	3.03x	14.64x	2.61%	24.53B
CK ASSET HOLDINGS LIMITED	8.79x	2.26x	6.96x	3.97%	20.7B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.65x	6.6x	17.63x	1.56%	19.75B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.54x	1.67x	14.47x	3.58%	19.19B
Average	11.07x	2.78x	10.71x	3.97%	23.6B
Weighted average by Cap.	11.84x	2.91x	10.64x	3.62%